Company Valuation: Consolidated Construction Consortium Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 259 876.7 498.1 597.8 6,407 5,741
Change - 238.46% -43.18% 20% 971.74% -10.39%
Enterprise Value (EV) 1 14,252 15,365 15,599 1,919 5,696 5,311
Change - 7.81% 1.52% -87.7% 196.88% -6.77%
P/E -0.25x -0.62x -0.44x 0.09x 6.65x 7.26x
PBR -0.07x -0.16x -0.08x 2.17x 3.21x 2.06x
PEG - -0x 0x -0x -0.1x -0.4x
Capitalization / Revenue 0.13x 0.67x 0.36x 0.46x 3.52x 1.95x
EV / Revenue 7x 11.8x 11.2x 1.47x 3.13x 1.8x
EV / EBITDA -39.2x -27.1x -50.8x -0.32x -37.1x -26.4x
EV / EBIT -31.8x -24x -42.1x -0.32x -28.2x -23.8x
EV / FCF -2,530x -65.8x -185x -0.58x -7.91x -3.13x
FCF Yield -0.04% -1.52% -0.54% -172% -12.6% -32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.58 -3.534 -2.825 16.88 2.155 1.769
Distribution rate - - - - - -
Net sales 1 2,037 1,306 1,393 1,308 1,820 2,947
EBITDA 1 -363.9 -567.3 -307.3 -5,919 -153.4 -201.3
EBIT 1 -448.3 -639.9 -370.6 -5,973 -201.7 -223.3
Net income 1 -1,028 -1,408 -1,126 6,726 876.4 790.2
Net Debt 1 13,993 14,488 15,101 1,321 -710 -430.1
Reference price 2 0.65 2.20 1.25 1.50 14.34 12.85
Nbr of stocks (in thousands) 398,511 398,511 398,511 398,511 446,759 446,759
Announcement Date 3/11/21 2/12/22 25/7/24 25/7/24 2/7/25 2/7/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
61.04x2.75x26.33x0.06% 104B
13.97x1.17x6.38x4.19% 80.92B
36.64x4.62x25.1x0.18% 62.4B
26.66x2.05x20.18x1.15% 57.94B
54.73x4.68x29.4x1.53% 47.87B
31.02x0.76x12.6x1.99% 38.54B
25.03x1.71x15.8x0.18% 36.16B
26.02x0.53x8.37x2.27% 35.36B
4.64x0.3x5.79x6.15% 28.4B
Average 31.08x 2.06x 16.66x 1.97% 54.64B
Weighted average by Cap. 34.76x 2.30x 18.14x 1.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CCCL Stock
  4. CCCL Stock
  5. Valuation Consolidated Construction Consortium Limited